[HUBLINE] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[HUBLINE] HUBLINE BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 114.93%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
HUBLINE's Result
HUBLINE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 125,696 255,508 370,664 430,760 460,392 608,948 550,928 -21.82%
PBT 6,632 -23,612 12,836 3,668 10,792 -37,992 6,472 0.40%
Tax 1,540 168 -880 1,456 -1,288 75,748 -876 -
NP 8,172 -23,444 11,956 5,124 9,504 37,756 5,596 6.51%
-
NP to SH 8,172 -23,444 11,956 5,124 9,504 37,756 5,596 6.51%
-
Tax Rate -23.22% - 6.86% -39.69% 11.93% - 13.54% -
Total Cost 117,524 278,952 358,708 425,636 450,888 571,192 545,332 -22.56%
-
Net Worth 49,031 423,294 464,955 640,500 475,199 555,235 497,422 -32.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 49,031 423,294 464,955 640,500 475,199 555,235 497,422 -32.02%
NOSH 4,085,999 3,256,110 3,321,110 3,202,500 1,827,692 1,850,784 1,554,444 17.46%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.50% -9.18% 3.23% 1.19% 2.06% 6.20% 1.02% -
ROE 16.67% -5.54% 2.57% 0.80% 2.00% 6.80% 1.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.08 7.85 11.16 13.45 25.19 32.90 35.44 -33.43%
EPS 0.20 -0.72 0.36 0.16 0.52 2.04 0.36 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.13 0.14 0.20 0.26 0.30 0.32 -42.13%
Adjusted Per Share Value based on latest NOSH - 3,202,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.93 5.96 8.64 10.04 10.73 14.19 12.84 -21.81%
EPS 0.19 -0.55 0.28 0.12 0.22 0.88 0.13 6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0114 0.0987 0.1084 0.1493 0.1108 0.1294 0.1159 -32.04%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.01 0.04 0.055 0.06 0.09 0.22 0.21 -
P/RPS 0.33 0.51 0.49 0.45 0.36 0.67 0.59 -9.22%
P/EPS 5.00 -5.56 15.28 37.50 17.31 10.78 58.33 -33.58%
EY 20.00 -18.00 6.55 2.67 5.78 9.27 1.71 50.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.31 0.39 0.30 0.35 0.73 0.66 3.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.01 0.025 0.05 0.06 0.09 0.17 0.20 -
P/RPS 0.33 0.32 0.45 0.45 0.36 0.52 0.56 -8.43%
P/EPS 5.00 -3.47 13.89 37.50 17.31 8.33 55.56 -33.04%
EY 20.00 -28.80 7.20 2.67 5.78 12.00 1.80 49.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.19 0.36 0.30 0.35 0.57 0.63 4.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment